[SELOGA] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 83.45%
YoY- 79.01%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 26,049 27,958 19,233 25,636 14,804 20,096 16,715 34.38%
PBT -1,617 -2,441 -2,087 -404 -2,441 -4,393 -2,235 -19.39%
Tax -34 -34 0 0 0 -115 0 -
NP -1,651 -2,475 -2,087 -404 -2,441 -4,508 -2,235 -18.26%
-
NP to SH -1,651 -2,475 -2,087 -404 -2,441 -4,508 -2,235 -18.26%
-
Tax Rate - - - - - - - -
Total Cost 27,700 30,433 21,320 26,040 17,245 24,604 18,950 28.76%
-
Net Worth 26,593 25,462 15,050 17,169 15,778 7,285 10,902 81.10%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 26,593 25,462 15,050 17,169 15,778 7,285 10,902 81.10%
NOSH 110,805 101,851 100,336 100,999 92,813 91,070 90,853 14.13%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -6.34% -8.85% -10.85% -1.58% -16.49% -22.43% -13.37% -
ROE -6.21% -9.72% -13.87% -2.35% -15.47% -61.88% -20.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.51 27.45 19.17 25.38 15.95 22.07 18.40 17.73%
EPS -1.49 -2.43 -2.08 -0.40 -2.63 -4.95 -2.46 -28.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.15 0.17 0.17 0.08 0.12 58.67%
Adjusted Per Share Value based on latest NOSH - 100,999
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 21.32 22.88 15.74 20.98 12.12 16.45 13.68 34.38%
EPS -1.35 -2.03 -1.71 -0.33 -2.00 -3.69 -1.83 -18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.2084 0.1232 0.1405 0.1291 0.0596 0.0892 81.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.17 1.78 1.63 2.27 2.12 1.68 0.99 -
P/RPS 4.98 6.48 8.50 8.94 13.29 7.61 5.38 -5.01%
P/EPS -78.52 -73.25 -78.37 -567.50 -80.61 -33.94 -40.24 56.08%
EY -1.27 -1.37 -1.28 -0.18 -1.24 -2.95 -2.48 -35.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 7.12 10.87 13.35 12.47 21.00 8.25 -29.51%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 24/02/05 22/11/04 10/08/04 27/04/04 25/02/04 23/12/03 -
Price 0.71 1.42 1.69 2.07 1.88 2.60 1.55 -
P/RPS 3.02 5.17 8.82 8.16 11.79 11.78 8.42 -49.48%
P/EPS -47.65 -58.44 -81.25 -517.50 -71.48 -52.53 -63.01 -16.98%
EY -2.10 -1.71 -1.23 -0.19 -1.40 -1.90 -1.59 20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 5.68 11.27 12.18 11.06 32.50 12.92 -62.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment